Highlights

[PETONE] QoQ TTM Result on 2013-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -36.07%    YoY -     -446.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,813 12,684 16,059 23,596 29,184 25,954 30,925 -84.88%
  QoQ % -85.71% -21.02% -31.94% -19.15% 12.45% -16.07% -
  Horiz. % 5.86% 41.02% 51.93% 76.30% 94.37% 83.93% 100.00%
PBT -65,505 -67,253 -70,671 -66,629 -41,738 -38,934 -26,293 83.67%
  QoQ % 2.60% 4.84% -6.07% -59.64% -7.20% -48.08% -
  Horiz. % 249.13% 255.78% 268.78% 253.41% 158.74% 148.08% 100.00%
Tax 6,154 4,578 5,332 -4,185 -10,306 -8,505 -10,812 -
  QoQ % 34.43% -14.14% 227.41% 59.39% -21.18% 21.34% -
  Horiz. % -56.92% -42.34% -49.32% 38.71% 95.32% 78.66% 100.00%
NP -59,351 -62,675 -65,339 -70,814 -52,044 -47,439 -37,105 36.73%
  QoQ % 5.30% 4.08% 7.73% -36.07% -9.71% -27.85% -
  Horiz. % 159.95% 168.91% 176.09% 190.85% 140.26% 127.85% 100.00%
NP to SH -59,351 -62,675 -65,339 -70,814 -52,044 -47,439 -37,105 36.73%
  QoQ % 5.30% 4.08% 7.73% -36.07% -9.71% -27.85% -
  Horiz. % 159.95% 168.91% 176.09% 190.85% 140.26% 127.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 61,164 75,359 81,398 94,410 81,228 73,393 68,030 -6.84%
  QoQ % -18.84% -7.42% -13.78% 16.23% 10.68% 7.88% -
  Horiz. % 89.91% 110.77% 119.65% 138.78% 119.40% 107.88% 100.00%
Net Worth - -88,009 -82,842 -46,476 -22,448 -16,963 -12,558 -
  QoQ % 0.00% -6.24% -78.24% -107.03% -32.33% -35.07% -
  Horiz. % 0.00% 700.77% 659.63% 370.07% 178.75% 135.07% 100.00%
Dividend
30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth - -88,009 -82,842 -46,476 -22,448 -16,963 -12,558 -
  QoQ % 0.00% -6.24% -78.24% -107.03% -32.33% -35.07% -
  Horiz. % 0.00% 700.77% 659.63% 370.07% 178.75% 135.07% 100.00%
NOSH 50,804 50,804 50,804 50,810 50,800 50,804 50,804 -
  QoQ % 0.00% 0.00% -0.01% 0.02% -0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 99.99% 100.00% 100.00%
Ratio Analysis
30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3,273.63 % -494.13 % -406.87 % -300.11 % -178.33 % -182.78 % -119.98 % 804.50%
  QoQ % -562.50% -21.45% -35.57% -68.29% 2.43% -52.34% -
  Horiz. % 2,728.48% 411.84% 339.11% 250.13% 148.63% 152.34% 100.00%
ROE - % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Per Share
30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.57 24.97 31.61 46.44 57.45 51.09 60.87 -84.88%
  QoQ % -85.70% -21.01% -31.93% -19.16% 12.45% -16.07% -
  Horiz. % 5.86% 41.02% 51.93% 76.29% 94.38% 83.93% 100.00%
EPS -116.82 -123.36 -128.61 -139.37 -102.45 -93.37 -73.03 36.74%
  QoQ % 5.30% 4.08% 7.72% -36.04% -9.72% -27.85% -
  Horiz. % 159.96% 168.92% 176.11% 190.84% 140.28% 127.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS - -1.7323 -1.6306 -0.9147 -0.4419 -0.3339 -0.2472 -
  QoQ % 0.00% -6.24% -78.27% -106.99% -32.35% -35.07% -
  Horiz. % 0.00% 700.77% 659.63% 370.02% 178.76% 135.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.57 24.97 31.61 46.44 57.44 51.09 60.87 -84.88%
  QoQ % -85.70% -21.01% -31.93% -19.15% 12.43% -16.07% -
  Horiz. % 5.86% 41.02% 51.93% 76.29% 94.37% 83.93% 100.00%
EPS -116.82 -123.36 -128.61 -139.38 -102.44 -93.37 -73.03 36.74%
  QoQ % 5.30% 4.08% 7.73% -36.06% -9.71% -27.85% -
  Horiz. % 159.96% 168.92% 176.11% 190.85% 140.27% 127.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS - -1.7323 -1.6306 -0.9148 -0.4419 -0.3339 -0.2472 -
  QoQ % 0.00% -6.24% -78.25% -107.02% -32.35% -35.07% -
  Horiz. % 0.00% 700.77% 659.63% 370.06% 178.76% 135.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0550 0.0550 0.0550 0.1450 0.1700 0.1800 0.6700 -
P/RPS 1.54 0.22 0.17 0.31 0.30 0.35 1.10 25.12%
  QoQ % 600.00% 29.41% -45.16% 3.33% -14.29% -68.18% -
  Horiz. % 140.00% 20.00% 15.45% 28.18% 27.27% 31.82% 100.00%
P/EPS -0.05 -0.04 -0.04 -0.10 -0.17 -0.19 -0.92 -85.63%
  QoQ % -25.00% 0.00% 60.00% 41.18% 10.53% 79.35% -
  Horiz. % 5.43% 4.35% 4.35% 10.87% 18.48% 20.65% 100.00%
EY -2,124.03 -2,242.99 -2,338.32 -961.16 -602.63 -518.75 -109.01 622.79%
  QoQ % 5.30% 4.08% -143.28% -59.49% -16.17% -375.87% -
  Horiz. % 1,948.47% 2,057.60% 2,145.05% 881.72% 552.82% 475.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Price Multiplier on Announcement Date
30/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date - 20/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.0000 0.0550 0.0550 0.0550 0.1500 0.1700 0.5100 -
P/RPS 0.00 0.22 0.17 0.12 0.26 0.33 0.84 -
  QoQ % 0.00% 29.41% 41.67% -53.85% -21.21% -60.71% -
  Horiz. % 0.00% 26.19% 20.24% 14.29% 30.95% 39.29% 100.00%
P/EPS 0.00 -0.04 -0.04 -0.04 -0.15 -0.18 -0.70 -
  QoQ % 0.00% 0.00% 0.00% 73.33% 16.67% 74.29% -
  Horiz. % -0.00% 5.71% 5.71% 5.71% 21.43% 25.71% 100.00%
EY 0.00 -2,242.99 -2,338.32 -2,533.96 -682.98 -549.26 -143.20 -
  QoQ % 0.00% 4.08% 7.72% -271.02% -24.35% -283.56% -
  Horiz. % -0.00% 1,566.33% 1,632.91% 1,769.53% 476.94% 383.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

168  148  501  1365 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.01 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.285-0.02 
 GPACKET 0.435+0.03 
 IMPIANA 0.0250.00 
 ARMADA 0.235-0.005 
 HSI-H6R 0.39+0.025 
 PCHEM-C33 0.03-0.01 
Partners & Brokers